| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-SEP 2008 |
31-DEC 2008 |
31-MAR 2009 |
30-JUN 2009 |
30-SEP 2009 |
|
| Net Income | 482K | -10K | 23K | -84K | 49K | ||
| Depreciation | 18K | 128K | 85K | 87K | 109K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 1.11M | -1.59M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 0 | 8K | 0 | 0 | 0 | ||
| Cash From Operations | 1.61M | -1.47M | 16K | 40K | 533K | ||
| Capital Expenditures | -1.28M | -10.9M | -20K | -221K | -207K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -2.27M | 1.10M | 0 | 0 | 0 | ||
| Cash from Investing | -2.27M | 1.10M | -20K | -221K | -485K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 25K | 0 | 0 | 0 | ||
| Net Borrowings | 0 | 1.03M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 1.18M | -1.18M | 0 | 0 | 0 | ||
| Cash From Financing | 1.18M | -126K | 0 | 58K | 0 | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 518K | -487K | -4K | -123K | 48K | ||
| ||||||